GrafTech Reports First Quarter 2022 Results
GrafTech International Ltd. reported strong financial results for Q1 2022, with a net income of $124 million ($0.47 per share) and an adjusted EBITDA of $170 million, reflecting a 46% margin. Sales increased by 20% year-over-year to $366 million, driven by a 16% rise in sales volume and improved pricing, with non-LTA prices up 19% sequentially. The company generated $146 million in operating cash flow and reduced debt by $70 million, enhancing its balance sheet. GrafTech aims to benefit from a favorable steel industry outlook and increasing demand for graphite electrodes.
- Net income increased to $124 million, a 24% year-over-year growth.
- Sales volume rose by 16% to 43 thousand metric tons compared to Q1 2021.
- Adjusted EBITDA improved to $170 million, a 9% increase from the previous year.
- Cash flow from operating activities grew 20% to $146 million.
- Debt reduced by $70 million, strengthening the balance sheet.
- Average non-LTA graphite electrode prices increased 19% sequentially.
- Net sales were slightly lower than Q4 2021, indicating potential seasonal fluctuations.
- Force majeure notices issued for certain LTAs in Russia due to geopolitical tensions.
Solid Execution and Favorable Industry Demand Trends Drive Strong Results
First Quarter 2022 Highlights
-
Net income of
, or$124 million per share, and adjusted earnings per share(1)(2) of$0.47 $0.48 -
Adjusted EBITDA(1) of
, for a$170 million 46% adjusted EBITDA margin(3) -
Sales volume of 43 thousand metric tons ("MT") increased
16% compared to the first quarter of 2021 -
Production volume of 46 thousand MT increased
28% compared to the first quarter of 2021 -
Generated cash flow from operating activities of
, a$146 million 20% increase compared to the first quarter of 2021 -
Strengthened the balance sheet further by reducing debt by
$70 million -
Repurchased an aggregate of
of our common stock$30 million
CEO Comments
"We are pleased with our first quarter performance as we continue to execute and deliver strong financial results while navigating a challenging operating environment," said
“Maintaining a strong capital structure continues to be a priority for
"We are proud of the continued progress we are making with our sustainability efforts across the organization. These include capital projects to improve our environmental footprint and the establishment of key environmental goals, which includes targeting a meaningful reduction in greenhouse gas emissions. Electric arc furnaces play a critical role in helping the steel industry reduce its impact on the environment and our sustainability initiatives will further strengthen our ability to support the decarbonization of steel production."
First Quarter 2022 Financial Performance
(dollars in thousands, except per share amounts) | Q1 2022 |
Q4 2021 |
Q1 2021 |
||||||
Net sales |
$ |
366,245 |
$ |
363,293 |
$ |
304,397 |
|||
Net income |
$ |
124,183 |
$ |
141,480 |
$ |
98,799 |
|||
Earnings per share (EPS)(2) |
$ |
0.47 |
$ |
0.54 |
$ |
0.37 |
|||
Cash flow from operating activities |
$ |
146,316 |
$ |
100,029 |
$ |
122,425 |
|||
|
|
|
|
||||||
Adjusted net income(1) |
$ |
125,920 |
$ |
131,180 |
$ |
99,880 |
|||
Adjusted EPS(1)(2) |
$ |
0.48 |
$ |
0.50 |
$ |
0.37 |
|||
Adjusted EBITDA(1) |
$ |
169,600 |
$ |
182,817 |
$ |
155,045 |
|||
Adjusted free cash flow(4) |
$ |
129,904 |
$ |
86,857 |
$ |
108,251 |
Net sales for the first quarter of 2022 were
Net income for the first quarter of 2022 was
In the first quarter of 2022, cash flow from operating activities was
Operational and Commercial Update
Key operating metrics |
|
|
|
||||||
|
|
|
|
||||||
(in thousands, except percentages) |
Q1 2022 |
Q4 2021 |
Q1 2021 |
||||||
Sales volume (MT)(6) |
43 |
|
44 |
|
37 |
|
|||
Production volume (MT)(7) |
46 |
|
46 |
|
36 |
|
|||
Total production capacity (MT)(8)(9) |
58 |
|
59 |
|
58 |
|
|||
Total capacity utilization(9)(10) |
79 |
% |
78 |
% |
62 |
% |
|||
Production capacity excluding |
51 |
|
52 |
|
51 |
|
|||
Capacity utilization excluding |
90 |
% |
88 |
% |
71 |
% |
For the first quarter of 2022, the average realized price for our LTA volume was nearly
Production volume increased to 46 thousand MT in the first quarter of 2022, a
Globally, steel market capacity utilization rates continue to be strong:
|
Q1 2022 |
Q4 2021 |
Q1 2021 |
||||||
Global (ex- |
72 |
% |
75 |
% |
73 |
% |
|||
|
81 |
% |
83 |
% |
77 |
% |
The estimated shipments of graphite electrodes under LTAs for 2022 through 2024 have been updated as follows:
|
|
2022 |
|
2023 through 2024 |
Estimated LTA volume (in thousands of MT) |
|
90-100 |
|
40-50 |
Estimated LTA revenue (in millions) |
|
|
|
|
As it relates to the conflict between
Capital Structure and Capital Allocation
As of
We continue to expect full-year capital expenditures to be in the range of
Outlook
While the near-term operating environment remains dynamic, the overall fundamentals in the steel industry are strong. Given solid steel market capacity utilization rates, particularly in
We also anticipate the demand for petroleum needle coke, a key raw material used to produce graphite electrodes, will continue to expand rapidly given its use in lithium-ion batteries for the fast-growing electric vehicle market. As such, our ability to deliver high-quality graphite electrodes to our customers, while capitalizing on our low-cost structure and our substantial vertical integration into petroleum needle coke, provides us a sustainable competitive advantage. For these reasons, we believe
Conference Call Information
In connection with this earnings release, you are invited to listen to our earnings call being held on
About
________________________
(1) |
A non-GAAP financial measure, see below for more information and a reconciliation of EBITDA, adjusted EBITDA and adjusted net income to net income, and adjusted EPS to EPS, the most directly comparable financial measures calculated and presented in accordance with accounting principles generally accepted in |
|
(2) |
Earnings per share represents diluted earnings per share. Adjusted earnings per share represents diluted adjusted earnings per share. |
|
(3) |
Adjusted EBITDA margin is calculated as adjusted EBITDA divided by net sales (Q1 2022 adjusted EBITDA of |
|
(4) |
A non-GAAP financial measure, see below for more information and a reconciliation of adjusted free cash flow and free cash flow to cash flow from operating activities, the most directly comparable financial measure calculated and presented in accordance with GAAP. |
|
(5) |
Adjusted free cash flow conversion is calculated as adjusted free cash flow divided by adjusted EBITDA (Q1 2022 adjusted free cash flow of |
|
(6) |
Sales volume reflects only graphite electrodes manufactured by us. |
|
(7) |
Production volume reflects graphite electrodes we produced during the period. |
|
(8) |
Production capacity reflects expected maximum production volume during the period depending on product mix and expected maintenance outage. Actual production may vary. |
|
(9) |
Includes graphite electrode facilities in Calais, |
|
(10) |
Capacity utilization reflects production volume as a percentage of production capacity. |
|
(11) |
In the first quarter of 2018, our |
|
(12) |
Source: |
|
(13) |
Source: |
|
(14) |
Includes expected termination fees from a few customers that have failed to meet certain obligations under their LTAs. |
Cautionary Note Regarding Forward-Looking Statements
This press release and related discussions may contain forward-looking statements within the meaning of the safe harbor provisions of the
These factors should not be construed as exhaustive and should be read in conjunction with the Risk Factors and other cautionary statements that are included in our most recent Annual Report on Form 10-K and other filings with the
Non-GAAP Financial Measures
In addition to providing results that are determined in accordance with GAAP, we have provided certain financial measures that are not in accordance with GAAP. EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted EPS, free cash flow, adjusted free cash flow, and adjusted free cash flow conversion are non-GAAP financial measures.
We define EBITDA, a non-GAAP financial measure, as net income or loss plus interest expense, minus interest income, plus income taxes and depreciation and amortization. We define adjusted EBITDA as EBITDA plus any pension and other post-employment benefit ("OPEB") plan expenses, adjustments for public offerings and related expenses, non-cash gains or losses from foreign currency remeasurement of non-operating assets and liabilities in our foreign subsidiaries where the functional currency is the
We monitor adjusted EBITDA as a supplement to our GAAP measures, and believe it is useful to present to investors, because we believe that it facilitates evaluation of our period-to-period operating performance by eliminating items that are not operational in nature, allowing comparison of our recurring core business operating results over multiple periods unaffected by differences in capital structure, capital investment cycles and fixed asset base. Adjusted EBITDA margin is also a non-GAAP financial measure used by our management and our Board of Directors as supplemental information to assess the Company’s operational performance and is calculated as adjusted EBITDA divided by net sales. In addition, we believe adjusted EBITDA, adjusted EBITDA margin and similar measures are widely used by investors, securities analysts, ratings agencies, and other parties in evaluating companies in our industry as a measure of financial performance and debt-service capabilities. We also monitor the ratio of total debt to trailing twelve month adjusted EBITDA, because we believe it is a useful and widely used way to assess our leverage.
Our use of adjusted EBITDA has limitations as an analytical tool, and you should not consider it in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:
- adjusted EBITDA does not reflect changes in, or cash requirements for, our working capital needs;
- adjusted EBITDA does not reflect our cash expenditures for capital equipment or other contractual commitments, including any capital expenditure requirements to augment or replace our capital assets;
- adjusted EBITDA does not reflect the interest expense or the cash requirements necessary to service interest or principal payments on our indebtedness;
- adjusted EBITDA does not reflect tax payments that may represent a reduction in cash available to us;
- adjusted EBITDA does not reflect expenses relating to our pension and OPEB plans;
-
adjusted EBITDA does not reflect the non-cash gains or losses from foreign currency remeasurement of non-operating assets and liabilities in our foreign subsidiaries where the functional currency is the
U.S. dollar; - adjusted EBITDA does not reflect public offerings and related expenses;
- adjusted EBITDA does not reflect related party payable - Tax Receivable Agreement adjustments;
- adjusted EBITDA does not reflect stock-based compensation expense or the non-cash write-off of fixed assets;
-
adjusted EBITDA does not reflect gains on a value-added tax matter in
Brazil ; and - other companies, including companies in our industry, may calculate EBITDA, adjusted EBITDA and adjusted EBITDA margin differently, which reduces its usefulness as a comparative measure.
We define adjusted net income, a non-GAAP financial measure, as net income or loss, excluding the items used to calculate adjusted EBITDA, less the tax effect of those adjustments. We define adjusted EPS, a non-GAAP financial measure, as adjusted net income divided by the weighted average diluted common shares outstanding during the period. We believe adjusted net income and adjusted EPS are useful to present to investors because we believe that they assist investors’ understanding of the underlying operational profitability of the Company.
Free cash flow and adjusted free cash flow, non-GAAP financial measures, are metrics used by our management and our Board of Directors to analyze cash flows generated from operations. We define free cash flow as net cash provided by operating activities less capital expenditures. We define adjusted free cash flow as free cash flow adjusted by payments of the Change in Control charges that were triggered as a result of the ownership of our largest stockholder falling below
In evaluating EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted EPS, free cash flow, adjusted free cash flow and adjusted free cash flow conversion, you should be aware that in the future, we will incur expenses similar to the adjustments in the reconciliations presented below. Our presentations of EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted EPS, free cash flow, adjusted free cash flow and adjusted free cash flow conversion should not be construed as suggesting that our future results will be unaffected by these expenses or any unusual or non-recurring items. When evaluating our performance, you should consider EBITDA, adjusted EBITDA, adjusted EBITDA margin, adjusted net income, adjusted EPS, free cash flow, adjusted free cash flow and adjusted free cash flow conversion alongside other measures of financial performance and liquidity, including our net income, EPS and cash flow from operating activities, respectively, and other GAAP measures.
CONDENSED CONSOLIDATED BALANCE SHEETS (Dollars in thousands, except per share data) (Unaudited) |
|||||||
|
As of
|
|
As of
|
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
85,053 |
|
|
$ |
57,514 |
|
Accounts and notes receivable, net of allowance for doubtful accounts of |
|
213,280 |
|
|
|
207,547 |
|
Inventories |
|
318,058 |
|
|
|
289,432 |
|
Prepaid expenses and other current assets |
|
86,538 |
|
|
|
73,364 |
|
Total current assets |
|
702,929 |
|
|
|
627,857 |
|
Property, plant and equipment |
|
819,163 |
|
|
|
815,298 |
|
Less: accumulated depreciation |
|
323,801 |
|
|
|
313,825 |
|
Net property, plant and equipment |
|
495,362 |
|
|
|
501,473 |
|
Deferred income taxes |
|
23,464 |
|
|
|
26,187 |
|
|
|
171,117 |
|
|
|
171,117 |
|
Other assets |
|
90,932 |
|
|
|
85,684 |
|
Total assets |
$ |
1,483,804 |
|
|
$ |
1,412,318 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
123,381 |
|
|
$ |
117,112 |
|
Short-term debt |
|
125 |
|
|
|
127 |
|
Accrued income and other taxes |
|
42,029 |
|
|
|
57,097 |
|
Other accrued liabilities |
|
97,456 |
|
|
|
56,405 |
|
Related party payable - Tax Receivable Agreement |
|
4,481 |
|
|
|
3,828 |
|
Total current liabilities |
|
267,472 |
|
|
|
234,569 |
|
|
|
|
|
||||
Long-term debt |
|
961,324 |
|
|
|
1,029,561 |
|
Other long-term obligations |
|
66,296 |
|
|
|
68,657 |
|
Deferred income taxes |
|
42,334 |
|
|
|
40,674 |
|
Related party payable - Tax Receivable Agreement long-term |
|
10,973 |
|
|
|
15,455 |
|
Stockholders’ equity: |
|
|
|
||||
Preferred stock, par value |
|
— |
|
|
|
— |
|
Common stock, par value |
|
2,602 |
|
|
|
2,633 |
|
Additional paid-in capital |
|
753,509 |
|
|
|
761,412 |
|
Accumulated other comprehensive income (loss) |
|
12,541 |
|
|
|
(7,444 |
) |
Accumulated deficit |
|
(633,247 |
) |
|
|
(733,199 |
) |
Total stockholders’ equity |
|
135,405 |
|
|
|
23,402 |
|
|
|
|
|
||||
Total liabilities and stockholders’ equity |
$ |
1,483,804 |
|
|
$ |
1,412,318 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Dollars in thousands, except per share data) (Unaudited) |
|||||||
|
For the Three Months
Ended |
||||||
|
2022 |
|
2021 |
||||
|
|
|
|
||||
Net sales |
$ |
366,245 |
|
|
$ |
304,397 |
|
Cost of sales |
|
191,214 |
|
|
|
146,396 |
|
Gross profit |
|
175,031 |
|
|
|
158,001 |
|
Research and development |
|
880 |
|
|
|
969 |
|
Selling and administrative expenses |
|
21,254 |
|
|
|
20,153 |
|
Operating income |
|
152,897 |
|
|
|
136,879 |
|
|
|
|
|
||||
Other income, net |
|
(197 |
) |
|
|
(307 |
) |
Interest expense |
|
9,212 |
|
|
|
22,167 |
|
Interest income |
|
(98 |
) |
|
|
(37 |
) |
Income before provision for income taxes |
|
143,980 |
|
|
|
115,056 |
|
Provision for income taxes |
|
19,797 |
|
|
|
16,257 |
|
Net income |
$ |
124,183 |
|
|
$ |
98,799 |
|
|
|
|
|
||||
Basic income per common share: |
|
|
|
||||
Net income per share |
$ |
0.47 |
|
|
$ |
0.37 |
|
Weighted average common shares outstanding |
|
262,592,029 |
|
|
|
267,318,860 |
|
Diluted income per common share: |
|
|
|
||||
Net income per share |
$ |
0.47 |
|
|
$ |
0.37 |
|
Weighted average common shares outstanding |
|
262,657,799 |
|
|
|
267,465,319 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Dollars in thousands) (Unaudited) |
|||||||
|
For the Three Months Ended
|
||||||
|
2022 |
|
2021 |
||||
Cash flow from operating activities: |
|
|
|
||||
Net income |
$ |
124,183 |
|
|
$ |
98,799 |
|
Adjustments to reconcile net income to cash provided by operations: |
|
|
|
||||
Depreciation and amortization |
|
14,434 |
|
|
|
16,539 |
|
Deferred income tax provision |
|
1,395 |
|
|
|
(2,840 |
) |
Non-cash stock-based compensation expense |
|
465 |
|
|
|
767 |
|
Non-cash interest expense |
|
(2,146 |
) |
|
|
5,309 |
|
Other adjustments |
|
403 |
|
|
|
1,582 |
|
Net change in working capital* |
|
12,590 |
|
|
|
25,187 |
|
Change in related party Tax Receivable Agreement |
|
(3,828 |
) |
|
|
(21,752 |
) |
Change in long-term assets and liabilities |
|
(1,180 |
) |
|
|
(1,166 |
) |
Net cash provided by operating activities |
|
146,316 |
|
|
|
122,425 |
|
Cash flow from investing activities: |
|
|
|
||||
Capital expenditures |
|
(16,855 |
) |
|
|
(14,174 |
) |
Proceeds from the sale of fixed assets |
|
73 |
|
|
|
151 |
|
Net cash used in investing activities |
|
(16,782 |
) |
|
|
(14,023 |
) |
Cash flow from financing activities: |
|
|
|
||||
Debt issuance and modification costs |
|
— |
|
|
|
(2,971 |
) |
Principal payments on long-term debt |
|
(70,000 |
) |
|
|
(150,000 |
) |
Repurchase of common stock - non-related party |
|
(30,000 |
) |
|
|
— |
|
Payments for taxes related to net share settlement of equity awards |
|
(230 |
) |
|
|
(273 |
) |
Proceeds from exercise of stock options |
|
225 |
|
|
|
— |
|
Dividends paid to non-related party |
|
(1,985 |
) |
|
|
(1,394 |
) |
Dividends paid to related party |
|
(640 |
) |
|
|
(1,277 |
) |
Interest rate swap settlements |
|
(887 |
) |
|
|
(847 |
) |
Net cash used in financing activities |
|
(103,517 |
) |
|
|
(156,762 |
) |
Net change in cash and cash equivalents |
|
26,017 |
|
|
|
(48,360 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
1,522 |
|
|
|
(636 |
) |
Cash and cash equivalents at beginning of period |
|
57,514 |
|
|
|
145,442 |
|
Cash and cash equivalents at end of period |
$ |
85,053 |
|
|
$ |
96,446 |
|
|
|
|
|
||||
* Net change in working capital due to changes in the following components: |
|
|
|
|
|
||
Accounts and notes receivable, net |
$ |
(1,221 |
) |
|
$ |
(16,643 |
) |
Inventories |
|
(24,215 |
) |
|
|
11,648 |
|
Prepaid expenses and other current assets |
|
(5,298 |
) |
|
|
(1,510 |
) |
Income taxes payable |
|
(19,419 |
) |
|
|
(18,368 |
) |
Accounts payable and accruals |
|
56,958 |
|
|
|
44,333 |
|
Interest payable |
|
5,785 |
|
|
|
5,727 |
|
Net change in working capital |
$ |
12,590 |
|
|
$ |
25,187 |
|
NON-GAAP RECONCILIATION (Dollars in thousands, except per share data) |
|||||||||||
The following table reconciles our non-GAAP key financial measures to the most directly comparable GAAP measures: |
|||||||||||
Reconciliation of Net Income to Adjusted Net Income |
|
||||||||||
|
|
|
|
||||||||
|
Q1 2022 |
Q4 2021 |
Q1 2021 |
||||||||
|
|
|
|
||||||||
Net income |
$ |
124,183 |
|
$ |
141,480 |
|
$ |
98,799 |
|
||
|
|
|
|
||||||||
Diluted income per common share: |
|
|
|
||||||||
Net income per share |
$ |
0.47 |
|
$ |
0.54 |
|
$ |
0.37 |
|
||
Weighted average shares outstanding |
|
262,657,799 |
|
|
263,516,311 |
|
|
267,465,319 |
|
||
|
|
|
|
||||||||
Adjustments, pre-tax: |
|
|
|
||||||||
Pension and OPEB plan expenses (benefits)(1) |
|
551 |
|
|
(3,840 |
) |
|
431 |
|
||
Public offerings and related expenses(2) |
|
— |
|
|
— |
|
|
422 |
|
||
Non-cash losses (gains) on foreign currency remeasurement(3) |
|
1,236 |
|
|
(484 |
) |
|
(348 |
) |
||
Stock-based compensation expense(4) |
|
465 |
|
|
337 |
|
|
768 |
|
||
Non-cash fixed asset write-off (5) |
|
— |
|
|
2,884 |
|
|
— |
|
||
Related party payable - Tax Receivable Agreement adjustment(6) |
|
(180 |
) |
|
184 |
|
|
47 |
|
||
|
|
— |
|
|
(11,511 |
) |
|
— |
|
||
Total non-GAAP adjustments pre-tax |
|
2,072 |
|
|
(12,430 |
) |
|
1,320 |
|
||
Income tax impact on non-GAAP adjustments(8) |
|
335 |
|
|
(2,130 |
) |
|
239 |
|
||
Adjusted net income |
$ |
125,920 |
|
$ |
131,180 |
|
$ |
99,880 |
|
(1) |
Net periodic benefit cost (credit) for our pension and OPEB plans, including a mark-to-market (gain) loss, representing actuarial gains and losses that result from the remeasurement of plan assets and obligations due to changes in assumptions or experience. We recognize in earnings the actuarial gains and losses in connection with the annual remeasurement in the fourth quarter of each year. |
|
(2) |
Legal, accounting, printing and registration fees associated with the public offerings and related expenses. |
|
(3) |
Non-cash (gains) losses from foreign currency remeasurement of non-operating assets and liabilities of our non- |
|
(4) |
Non-cash expense for stock-based compensation grants. |
|
(5) |
Non-cash fixed asset write-off recorded for obsolete assets. |
|
(6) |
Non-cash expense adjustment for future payment to our sole pre-IPO stockholder for tax assets that are expected to be utilized. |
|
(7) |
Gain from the settlement of a value-added tax matter in |
|
(8) |
The tax impact on the non-GAAP adjustments is affected by their tax deductibility and the applicable jurisdictional tax rates. |
NON-GAAP RECONCILIATION |
||||||||||
The following table reconciles our non-GAAP key financial measures to the most directly comparable GAAP measures: |
||||||||||
Reconciliation of EPS to Adjusted EPS |
|
|||||||||
|
|
|
|
|||||||
|
Q1 2022 |
Q4 2021 |
Q1 2021 |
|||||||
|
|
|
|
|||||||
EPS |
$ |
0.47 |
$ |
0.54 |
|
$ |
0.37 |
|||
Adjustments per share: |
|
|
|
|||||||
Pension and OPEB plan expenses (benefits)(1) |
|
— |
|
(0.02 |
) |
|
— |
|||
Public offerings and related expenses(2) |
|
— |
|
— |
|
|
— |
|||
Non-cash losses (gains) on foreign currency remeasurement(3) |
|
0.01 |
|
— |
|
|
— |
|||
Stock-based compensation expense(4) |
|
— |
|
— |
|
|
— |
|||
Non-cash fixed asset write-off (5) |
|
— |
|
0.01 |
|
|
— |
|||
Related party payable - Tax Receivable Agreement adjustment(6) |
|
— |
|
— |
|
|
— |
|||
|
|
— |
|
(0.04 |
) |
|
— |
|||
Total non-GAAP adjustments pre-tax per share |
|
0.01 |
|
(0.05 |
) |
|
— |
|||
Income tax impact on non-GAAP adjustments per share(8) |
|
— |
|
(0.01 |
) |
|
— |
|||
Adjusted EPS |
$ |
0.48 |
$ |
0.50 |
|
$ |
0.37 |
(1) |
Net periodic benefit cost (credit) for our pension and OPEB plans, including a mark-to-market (gain) loss, representing actuarial gains and losses that result from the remeasurement of plan assets and obligations due to changes in assumptions or experience. We recognize in earnings the actuarial gains and losses in connection with the annual remeasurement in the fourth quarter of each year. |
|
(2) |
Legal, accounting, printing and registration fees associated with the public offerings and related expenses. |
|
(3) |
Non-cash (gains) losses from foreign currency remeasurement of non-operating assets and liabilities of our non- |
|
(4) |
Non-cash expense for stock-based compensation grants. |
|
(5) |
Non-cash fixed asset write-off recorded for obsolete assets. |
|
(6) |
Non-cash expense adjustment for future payment to our sole pre-IPO stockholder for tax assets that are expected to be utilized. |
|
(7) |
Gain from the settlement of a value-added tax matter in |
|
(8) |
The tax impact on the non-GAAP adjustments is affected by their tax deductibility and the applicable jurisdictional tax rates. |
NON-GAAP RECONCILIATION (Dollars in thousands) |
||||||||||||
The following table reconciles our non-GAAP key financial measures to the most directly comparable GAAP measures: |
||||||||||||
Reconciliation of Net Income to Adjusted EBITDA |
|
|||||||||||
|
|
|
|
|||||||||
|
Q1 2022 |
Q4 2021 |
Q1 2021 |
|||||||||
|
|
|
|
|||||||||
Net income |
$ |
124,183 |
|
$ |
141,480 |
|
$ |
98,799 |
|
|||
Add: |
|
|
|
|||||||||
Depreciation and amortization |
|
14,434 |
|
|
17,301 |
|
|
16,539 |
|
|||
Interest expense |
|
9,212 |
|
|
14,551 |
|
|
22,167 |
|
|||
Interest income |
|
(98 |
) |
|
(219 |
) |
|
(37 |
) |
|||
Income taxes |
|
19,797 |
|
|
22,134 |
|
|
16,257 |
|
|||
EBITDA |
|
167,528 |
|
|
195,247 |
|
|
153,725 |
|
|||
Adjustments: |
|
|
|
|||||||||
Pension and OPEB plan expenses (benefits)(1) |
|
551 |
|
|
(3,840 |
) |
|
431 |
|
|||
Public offerings and related expenses(2) |
|
— |
|
|
— |
|
|
422 |
|
|||
Non-cash losses (gains) on foreign currency remeasurement(3) |
|
1,236 |
|
|
(484 |
) |
|
(348 |
) |
|||
Stock-based compensation expense(4) |
|
465 |
|
|
337 |
|
|
768 |
|
|||
Non-cash fixed asset write-off (5) |
|
— |
|
|
2,884 |
|
|
— |
|
|||
Related party payable - Tax Receivable Agreement adjustment(6) |
|
(180 |
) |
|
184 |
|
|
47 |
|
|||
|
|
— |
|
|
(11,511 |
) |
|
— |
|
|||
Adjusted EBITDA |
$ |
169,600 |
|
$ |
182,817 |
|
$ |
155,045 |
|
|||
|
|
|
|
(1) |
Net periodic benefit cost (credit) for our pension and OPEB plans, including a mark-to-market (gain) loss, representing actuarial gains and losses that result from the remeasurement of plan assets and obligations due to changes in assumptions or experience. We recognize in earnings the actuarial gains and losses in connection with the annual remeasurement in the fourth quarter of each year. |
|
(2) |
Legal, accounting, printing and registration fees associated with the public offerings and related expenses. |
|
(3) |
Non-cash (gains) losses from foreign currency remeasurement of non-operating assets and liabilities of our non- |
|
(4) |
Non-cash expense for stock-based compensation grants. |
|
(5) |
Non-cash fixed asset write-off recorded for obsolete assets. |
|
(6) |
Non-cash expense adjustment for future payment to our sole pre-IPO stockholder for tax assets that are expected to be utilized. |
|
(7) |
Gain from the settlement of a value-added tax matter in |
NON-GAAP RECONCILIATION (Dollars in thousands) |
||||||||||||
|
||||||||||||
The following table reconciles our non-GAAP key financial measures to the most directly comparable GAAP measures: |
||||||||||||
|
||||||||||||
Reconciliation of Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow |
||||||||||||
|
|
|
|
|||||||||
|
Q1 2022 |
Q4 2021 |
Q1 2021 |
|||||||||
|
|
|
|
|||||||||
Net cash provided by operating activities |
$ |
146,316 |
|
$ |
100,029 |
|
$ |
122,425 |
|
|||
Capital expenditures |
|
(16,855 |
) |
|
(17,831 |
) |
|
(14,174 |
) |
|||
Free cash flow |
|
129,461 |
|
|
82,198 |
|
|
108,251 |
|
|||
|
|
|
|
|||||||||
Change in control payment(1) |
|
443 |
|
|
4,659 |
|
|
— |
|
|||
Adjusted free cash flow |
$ |
129,904 |
|
$ |
86,857 |
|
$ |
108,251 |
|
(1) |
In the second quarter of 2021, we incurred pre-tax Change in Control charges of |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220505005795/en/
216-676-2000
investor.relations@graftech.com
Source:
FAQ
What were GrafTech's financial results for Q1 2022?
How much did GrafTech reduce its debt in Q1 2022?
What was the sales volume for GrafTech in Q1 2022?
What were the average non-LTA graphite prices for GrafTech in Q1 2022?